I did make a mistake -- I had blinds of 75/150 instead of 100/200 -- but that only changes the SB range a bit.

With the OP's stack sizes and no blind discounting, SNGPT says this is a -EV push when SB calls 14%-40% and BB calls 100%.

For the specific case of SB calling 23% (22+,A2+,KJo+,K9s+,QJs), I get -0.3% EV.

[ QUOTE ]
[ 0.236 * ((0.2347 * 0.362847) + (0.0063 * 0.673153)) ] + [ 0.764 * ((0.578119 * 0.2222) + (0.421881 * 0)) ]

[/ QUOTE ]

0.362847 + 0.673153 = 1.036, but those two numbers should add to 1. You transposed the (73) in the second number. Correcting that should produce an equity of 0.119.